BNBCalc Short Term Rental Rental Arbitrage Analysis SNN Raj Serenity Rd, Bengaluru, KA, 560076

2 bed • 2 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$6,213

Profit (Cash Flow)

-$13,640

Cash on Cash Return

-407.2%

Annual Revenue

$6,213

AirDNA projects $24/night at 48% occupancy ($4,207). Airbtics projects $27/night at 63% occupancy ($6,212). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 63% occupancy rate, $27 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$3,401	$5,175	$8,823	$13,268
Occupancy	46%	56%	77%	92%
Nightly Rate	$20	$25	$31	$39

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy 2 bed room house with kitchen and wifi.	$3,367	$20	46%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (76)
Cozy & Colorful 2BHK Near E-City	$2,236	$13	47%	2	2.5	1	$0	❌	❌	❌	Y / Y	⭐️ 4 (19)
Sapphire mbr	$6,314	$30	57%	2	2	1	$2	❌	❌	✅	Y / N	⭐️ 4 (10)
Awesome 2bhk flat on first floor	$5,138	$26	54%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (30)
Cheerful spacious 2bhk in first floor	$4,750	$22	59%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (21)
Corner 2BHK, Ground Floor, Park Views @ Begur Wood	$3,914	$16	65%	2	2.5	1	$6	❌	❌	❌	Y / Y	⭐️ 4.5 (38)
COZY 2BHK 2nd floor in Corner East Face villas	$2,702	$15	48%	2	2	1	$6	❌	❌	❌	N / Y	⭐️ 4.5 (41)
Beautiful spacious 2bhk Akshaya nagara 2ndflr(202)	$4,026	$22	50%	2	1	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (19)
Cozy & Comfy 2BHK Near E-City	$1,889	$12	43%	2	2.5	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
2BHK @JP Nagar 8th phase \|Free parking\| Wifi \| UPS	$4,545	$27	46%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (134)
2BHK @ JP Nagar 8th phase \| Clean & comfy \| Wi-fi	$4,721	$30	43%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (127)
2BHK With Patio \| Clean & Cozy \| Power back \| WifI	$3,902	$26	41%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (151)
2BHK @JP Nagar 8th Phase \|Clean serviced apartment	$4,509	$28	44%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (118)
Leisure Hospitality - 501	$10,025	$29	94%	2	2	1	$1	❌	❌	❌	Y / Y	⭐️ 5 (50)
Leisure Hospitality - 301	$9,799	$29	92%	2	2	1	$1	❌	❌	❌	Y / N	⭐️ 5 (34)
2BHK Apartment with Kitchen Facilities	$4,450	$38	32%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (39)
Nova Blue \| Home Stay (Entire 2 BHK) 'F'	$4,919	$24	56%	2	2	1	$0	❌	❌	❌	N / N	⭐️ 4.5 (8)
Nova Blue \| Home Stay (Entire 2 BHK) 'S'	$4,480	$24	51%	2	2	1	$0	❌	❌	❌	N / N	⭐️ 4 (6)
Vasathi-RamPras2 (Entire 2BHK) @JP Nagar 7th Phase	$8,650	$36	64%	2	1.5	2	$6	❌	❌	❌	Y / Y	⭐️ 5 (104)
Wonderful 2bhk with lift & wifi in ECity phase-1	$6,442	$20	88%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (36)
Vasathi-RamPras6 (Entire 2bhk)@JPNagar7th	$7,391	$36	55%	2	1.5	2	$6	❌	❌	❌	Y / Y	⭐️ 5 (36)
Shree Miththam - F1	$6,769	$20	92%	2	1	1	$1	❌	❌	❌	Y / N	⭐️ 4.5 (24)
Cuteeram: Cute Little Home	$6,281	$39	44%	2	2	1	$0	❌	❌	❌	Y / N	⭐️ 4.5 (5)
Beautiful 2 BHK with Balcony	$6,995	$21	91%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (21)
Cozy 2BHK In Bangalore South	$2,459	$12	56%	2	2.5	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
2BHK Premium Apartment with Kitchen Facilities	$11,683	$42	76%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (39)
Vasathi-RamPras4(Entire 2BHK) @JP Nagar 7th Phase	$6,324	$36	47%	2	1.5	2	$6	❌	❌	❌	Y / Y	⭐️ 4.5 (97)
Cuddles: Luxurious 2 BHK + Study	$5,948	$25	65%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (22)
Wonderful 2bhk with lift & wifi in ECity Phase 1	$6,441	$20	88%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (28)
Wonderful 2bhk with lift & wifi in ECity Phase 1	$5,636	$20	77%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
2BHK Apartment with Kitchen Facilities	$5,146	$38	37%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (26)
2BHK Premium Apartment with Kitchen Facilities	$10,300	$42	67%	2	2	1	$0	❌	❌	❌	Y / N	⭐️ 4.5 (41)
Spacious 2 - BHK Apartment with balconies	$3,396	$20	46%	2	2	2	$1	❌	❌	❌	Y / N	⭐️ 4.5 (59)
Leisure Hospitality - 101	$8,804	$26	92%	2	2	1	$1	❌	❌	❌	Y / N	⭐️ 4.5 (38)
Premium 2BHK \| Wipro \| E-City & Narayana Hospital	$11,068	$54	56%	2	2	2	$0	❌	❌	❌	Y / N	⭐️ 5 (36)
Leisure Hospitality - 201	$8,935	$25	97%	2	2	1	$1	❌	❌	❌	Y / N	⭐️ 5 (73)
Shree Miththam - S1	$6,317	$22	78%	2	1	1	$1	❌	❌	❌	Y / N	⭐️ 4.5 (20)
Beautiful spacious 2bhk near jp nagar and IIMB	$6,771	$25	74%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (45)
2BHK Premium Apartment with Kitchen facilities	$11,646	$43	74%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (82)
Leisure Hospitality - 401	$9,685	$29	91%	2	2	1	$1	❌	❌	❌	Y / N	⭐️ 4.5 (15)

Return Metrics

-407.17% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$13,640	-$27,280	-$40,920	-$54,560	-$68,201	-$136,402	-$409,206
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	-$13,640	-$27,280	-$40,920	-$54,560	-$68,201	-$136,402	-$409,206

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-407.17%

Payback Period Days

Return on Investment

-407.17%

SNN Raj Serenity Rd Bengaluru, Karnataka, 560076

2 bed • 2 bath • 1 guests

Monthly Rent

$6,213

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $24/night at 48% occupancy.Projected nightly rate is $27/night at 63% occupancy.

Occupancy Rate

Top 44% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$6,219

Avg annual revenue

63%

Avg occupancy rate

$27

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$0k

$5k

$10k

$15k

-$13,640

Profit

Revenue

$6,213

Operating Expenses

$7,853

Operating Income

-$1,640

Net Effective Rent

$12,000

Profit (Cash Flow)

-$13,640

$3,350

Cash Investment

Renos & Furnishing

$3,250

Setup Costs

$100

Total

$3,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-407.17%

Payback Period Days